XML 49 R37.htm IDEA: XBRL DOCUMENT v3.19.1
Leases (Tables)
3 Months Ended
Mar. 31, 2019
Leases  
Schedule of components of lease expense

 

 

 

 

 

 

   

Three months ended 

 

(Millions)

 

March 31, 2019

 

Operating lease cost

 

$

72

 

Finance lease cost:

 

 

 

 

Amortization of assets

 

 

 4

 

Interest on lease liabilities

 

 

 —

 

Variable lease cost

 

 

20

 

Total net lease cost

 

$

96

 

 

Schedule of supplemental balance sheet information

 

 

 

 

 

 

 

 

 

Location on Face of

 

As of:

 

(Millions unless noted)

 

Balance Sheet

 

March 31, 2019

 

Operating leases:

 

 

 

 

 

 

Operating lease right of use assets

 

Operating lease right of use assets

 

$

797

 

 

 

 

 

 

 

 

Current operating lease liabilities

 

Operating lease liabilities - current

 

$

255

 

Noncurrent operating lease liabilities

 

Operating lease liabilities

 

 

531

 

Total operating lease liabilities

 

 

 

$

786

 

 

 

 

 

 

 

 

Finance leases:

 

 

 

 

 

 

Property and equipment, at cost

 

Property, plant and equipment

 

$

191

 

Accumulated amortization

 

Property, plant and equipment (accumulated depreciation)

 

 

(89)

 

Property and equipment, net

 

 

 

$

102

 

 

 

 

 

 

 

 

Current obligations of finance leases

 

Other current liabilities

 

$

16

 

Finance leases, net of current obligations

 

Other liabilities

 

 

84

 

Total finance lease liabilities

 

 

 

$

100

 

 

 

 

 

 

 

 

Weighted average remaining lease term (in years):

 

 

 

 

 

 

Operating leases

 

 

 

 

4.7

 

Finance leases

 

 

 

 

8.5

 

Weighted average discount rate:

 

 

 

 

 

 

Operating leases

 

 

 

 

3.0

%

Finance leases

 

 

 

 

4.9

%

 

Schedule of supplemental cash flow and other information

 

 

 

 

 

 

    

Three months ended 

 

(Millions)

 

March 31, 2019

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

Operating cash flows from operating leases

 

$

75

 

Operating cash flows from finance leases

 

 

 3

 

Financing cash flows from finance leases

 

 

 —

 

 

 

 

 

 

Right of use assets obtained in exchange for lease liabilities:

 

 

 

 

Operating leases

 

 

48

 

Finance leases

 

 

 9

 

 

 

 

 

 

Gain on sale leaseback transactions, net

 

 

 —

 

 

Schedule of maturities of operating lease liabilities

 

 

 

 

 

 

 

 

 

    

March 31, 2019

 

(Millions)

 

Finance Leases

 

Operating Leases

 

Remainder of 2019

 

$

17

 

$

209

 

2020

 

 

15

 

 

211

 

2021

 

 

11

 

 

137

 

2022

 

 

11

 

 

100

 

2023

 

 

11

 

 

71

 

After 2023

 

 

40

 

 

121

 

Total

 

$

105

 

$

849

 

Less: Amounts representing interest

 

 

(5)

 

 

(63)

 

Present value of future minimum lease payments

 

 

100

 

 

786

 

Less: Current obligations

 

 

16

 

 

255

 

Long-term obligations

 

$

84

 

$

531

 

 

Schedule of maturities of finance lease liabilities

 

 

 

 

 

 

 

 

 

    

March 31, 2019

 

(Millions)

 

Finance Leases

 

Operating Leases

 

Remainder of 2019

 

$

17

 

$

209

 

2020

 

 

15

 

 

211

 

2021

 

 

11

 

 

137

 

2022

 

 

11

 

 

100

 

2023

 

 

11

 

 

71

 

After 2023

 

 

40

 

 

121

 

Total

 

$

105

 

$

849

 

Less: Amounts representing interest

 

 

(5)

 

 

(63)

 

Present value of future minimum lease payments

 

 

100

 

 

786

 

Less: Current obligations

 

 

16

 

 

255

 

Long-term obligations

 

$

84

 

$

531

 

 

Minimum lease payments under capital and operating leases with non-cancelable terms in excess of one year

Minimum lease payments under capital and operating leases with non-cancelable terms in excess of one year as of December 31, 2018, were as follows:

 

 

 

 

 

 

 

 

 

    

    

 

    

Operating

 

(Millions)

 

Capital Leases

 

Leases

 

2019

 

$

18

 

$

283

 

2020

 

 

16

 

 

208

 

2021

 

 

14

 

 

153

 

2022

 

 

12

 

 

122

 

2023

 

 

12

 

 

92

 

After 2023

 

 

32

 

 

253

 

Total

 

$

104

 

$

1,111

 

Less: Amounts representing interest

 

 

12

 

 

 

 

Present value of future minimum lease payments

 

 

92

 

 

 

 

Less: Current obligations under capital leases

 

 

17

 

 

 

 

Long-term obligations under capital leases

 

$

75